[KESM] YoY Quarter Result on 31-Jul-2007 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 178.19%
YoY- 121.19%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 65,056 47,065 46,192 57,600 50,199 46,094 46,920 5.59%
PBT 6,892 3,464 4,283 9,172 5,918 3,542 5,981 2.38%
Tax -2,155 2,292 3,195 145 -1,246 -90 -1,669 4.34%
NP 4,737 5,756 7,478 9,317 4,672 3,452 4,312 1.57%
-
NP to SH 4,358 4,811 6,811 9,080 4,105 3,452 4,312 0.17%
-
Tax Rate 31.27% -66.17% -74.60% -1.58% 21.05% 2.54% 27.91% -
Total Cost 60,319 41,309 38,714 48,283 45,527 42,642 42,608 5.96%
-
Net Worth 211,427 201,460 186,655 152,727 134,816 124,412 107,800 11.87%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 1,294 1,288 1,293 1,287 1,296 774 754 9.41%
Div Payout % 29.70% 26.79% 18.99% 14.17% 31.58% 22.45% 17.50% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 211,427 201,460 186,655 152,727 134,816 124,412 107,800 11.87%
NOSH 43,148 42,955 43,107 42,900 43,210 44,275 43,120 0.01%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 7.28% 12.23% 16.19% 16.18% 9.31% 7.49% 9.19% -
ROE 2.06% 2.39% 3.65% 5.95% 3.04% 2.77% 4.00% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 150.77 109.57 107.16 134.26 116.17 104.11 108.81 5.58%
EPS 10.10 11.20 15.80 21.10 9.50 8.00 10.00 0.16%
DPS 3.00 3.00 3.00 3.00 3.00 1.75 1.75 9.39%
NAPS 4.90 4.69 4.33 3.56 3.12 2.81 2.50 11.86%
Adjusted Per Share Value based on latest NOSH - 42,900
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 151.24 109.42 107.39 133.91 116.70 107.16 109.08 5.59%
EPS 10.13 11.18 15.83 21.11 9.54 8.03 10.02 0.18%
DPS 3.01 3.00 3.01 2.99 3.01 1.80 1.75 9.45%
NAPS 4.9153 4.6836 4.3394 3.5506 3.1342 2.8923 2.5061 11.87%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.24 2.30 2.81 2.12 1.57 2.30 2.50 -
P/RPS 1.49 2.10 2.62 1.58 1.35 2.21 2.30 -6.97%
P/EPS 22.18 20.54 17.78 10.02 16.53 29.50 25.00 -1.97%
EY 4.51 4.87 5.62 9.98 6.05 3.39 4.00 2.01%
DY 1.34 1.30 1.07 1.42 1.91 0.76 0.70 11.42%
P/NAPS 0.46 0.49 0.65 0.60 0.50 0.82 1.00 -12.13%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 20/09/10 17/09/09 17/09/08 18/09/07 19/09/06 19/09/05 20/09/04 -
Price 2.10 2.18 2.62 1.91 2.00 1.99 2.70 -
P/RPS 1.39 1.99 2.45 1.42 1.72 1.91 2.48 -9.19%
P/EPS 20.79 19.46 16.58 9.02 21.05 25.52 27.00 -4.26%
EY 4.81 5.14 6.03 11.08 4.75 3.92 3.70 4.46%
DY 1.43 1.38 1.15 1.57 1.50 0.88 0.65 14.03%
P/NAPS 0.43 0.46 0.61 0.54 0.64 0.71 1.08 -14.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment